1.671
Revenue$B
5.038
5.121
5.141
5.138
5.074
5.055
4.970
5.008
5.095
5.179
1.764
0.41%
0.40%
34
18.62
Revenue growth%
25.93
28.26
28.55
28.92
27.29
29.98
28.37
25.77
25.57
27.66
7.83
27.66
27.96
67
21.57
Gross margin%
10.45
11.81
11.98
14.28
16.07
15.68
17.77
20.31
21.36
20.53
23.39
20.31
15.87
80
25.92
Operating margin%
10.65
13.45
11.49
10.66
12.62
12.32
12.72
13.72
11.87
11.85
13.37
12.32
12.10
60
15.87
Net margin%
11.09
11.49
11.46
11.86
12.35
9.70
9.03
8.75
8.31
5.67
23.82
8.75
10.39
28
23.36
P/E ratio (avg)x
25.45
25.34
24.95
27.28
27.93
29.53
30.84
35.41
39.67
43.06
14.44
35.41
28.73
8
6.786
EV/EBITx
59.83
63.68
61.53
58.47
64.77
61.98
58.57
61.51
66.98
65.49
18.12
61.98
61.75
80
7.26
FCF yield (avg)%
21.74
22.92
24.77
25.77
24.64
25.74
26.29
27.80
26.69
27.42
22.72
26.69
25.76
41
18.83
FCF margin%
19.31
17.21
17.74
18.29
20.23
22.74
21.90
19.91
17.13
17.78
9.77
19.91
18.80
76
1.364
FCF / Net incomex
1.534
1.803
2.147
2.145
2.406
2.642
3.048
3.060
3.606
4.096
1.715
3.060
2.524
14
19.79
ROIC%
29.62
29.83
30.29
28.73
28.24
30.99
32.44
34.77
37.06
36.46
19.28
34.77
30.64
29
26.80
Return on equity%
5.71
4.81
4.13
1.28
1.98
0.40
0.40
0.40
0.40
0.40
26.98
0.40
0.84
73
21.21
Return on assets%
22.95
23.96
23.17
25.58
26.55
23.68
24.32
25.93
25.25
27.68
29.75
25.25
24.79
32
9.71
EPS$
4.46
4.37
4.49
4.82
4.76
4.96
5.18
5.85
6.97
8.02
10.39
11.02%
7.86%
—
6.50
EPS growth%
32.93
32.13
33.69
33.72
34.49
36.58
37.40
34.80
34.82
33.10
16.86
34.82
34.11
28
11.51
Bookvalue per sh$
7.44
7.16
7.82
7.24
8.09
7.93
7.24
6.85
7.22
7.52
8.78
(1.45%)
(0.68%)
—
10.52
FCF per share$
11.55
11.18
12.01
12.10
12.23
14.30
14.14
15.11
17.57
18.88
2.63
9.09%
4.70%
—
7.68
Dividend per sh$
9.02
9.78
9.90
11.51
13.70
13.71
13.31
15.54
17.39
20.54
6.87
8.44%
8.91%
—
13.60
Div yield (avg)%
6.84
8.43
7.88
9.04
8.26
5.34
7.65
6.78
9.02
6.54
28.55
6.78
7.77
70
27.07
Payout ratio%
22.18
21.63
20.52
19.62
21.33
19.43
18.62
15.85
13.01
14.55
19.09
15.85
19.52
25
193.9
Shares (diluted)M
293.3
292.8
295.3
334.3
367.6
348.6
344.9
360.3
366.5
361.4
193.3
(0.34%)
2.52%
17
10.00
Buyback yield%
15.51
18.32
16.22
15.46
13.34
11.89
12.39
14.57
16.68
18.11
9.18
14.57
15.48
47
0.683
D/E ratiox
1.398
1.284
1.383
1.492
1.462
1.598
1.628
1.590
1.691
1.508
0.590
1.598
1.500
33
4.078
Enterprise value$B
3.325
3.506
3.530
3.477
3.495
3.951
4.055
3.974
4.566
5.205
1.921
8.29%
6.12%
51
0.968
LT debt$B
3.349
3.909
3.806
4.130
4.562
5.267
6.215
6.444
6.658
8.038
3.735
12.00%
10.22%
48
Revenue
$5.179B
0.40%
1.00×
Cost of revenue
$3.561B
0.45%
1.00×
Operating expenses
$907.4M
0.36%
1.00×
Property and equipment
17.02%
Goodwill & intangibles
15.33%
Spread over hurdle
(1.35%)